Caseware UK (AP4) 2024.0.164 2024.0.164 2024-08-312024-08-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.2023-09-01falseproperty maintenance and development99truetruefalse 08557959 2023-09-01 2024-08-31 08557959 2022-09-01 2023-08-31 08557959 2024-08-31 08557959 2023-08-31 08557959 2022-09-01 08557959 c:Director2 2023-09-01 2024-08-31 08557959 d:MotorVehicles 2023-09-01 2024-08-31 08557959 d:OfficeEquipment 2023-09-01 2024-08-31 08557959 d:OtherPropertyPlantEquipment 2023-09-01 2024-08-31 08557959 d:OtherPropertyPlantEquipment 2024-08-31 08557959 d:OtherPropertyPlantEquipment 2023-08-31 08557959 d:OtherPropertyPlantEquipment d:OwnedOrFreeholdAssets 2023-09-01 2024-08-31 08557959 d:Goodwill 2023-09-01 2024-08-31 08557959 d:Goodwill 2024-08-31 08557959 d:Goodwill 2023-08-31 08557959 d:CurrentFinancialInstruments 2024-08-31 08557959 d:CurrentFinancialInstruments 2023-08-31 08557959 d:Non-currentFinancialInstruments 2024-08-31 08557959 d:Non-currentFinancialInstruments 2023-08-31 08557959 d:CurrentFinancialInstruments d:WithinOneYear 2024-08-31 08557959 d:CurrentFinancialInstruments d:WithinOneYear 2023-08-31 08557959 d:Non-currentFinancialInstruments d:AfterOneYear 2024-08-31 08557959 d:Non-currentFinancialInstruments d:AfterOneYear 2023-08-31 08557959 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-08-31 08557959 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-08-31 08557959 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-08-31 08557959 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-08-31 08557959 d:ShareCapital 2024-08-31 08557959 d:ShareCapital 2023-08-31 08557959 d:ShareCapital 2022-09-01 08557959 d:RetainedEarningsAccumulatedLosses 2023-09-01 2024-08-31 08557959 d:RetainedEarningsAccumulatedLosses 2024-08-31 08557959 d:RetainedEarningsAccumulatedLosses 2022-09-01 2023-08-31 08557959 d:RetainedEarningsAccumulatedLosses 2023-08-31 08557959 d:RetainedEarningsAccumulatedLosses 2022-09-01 08557959 c:OrdinaryShareClass1 2023-09-01 2024-08-31 08557959 c:OrdinaryShareClass1 2024-08-31 08557959 c:OrdinaryShareClass2 2023-09-01 2024-08-31 08557959 c:OrdinaryShareClass2 2024-08-31 08557959 c:OrdinaryShareClass2 2023-08-31 08557959 c:OrdinaryShareClass3 2023-09-01 2024-08-31 08557959 c:OrdinaryShareClass3 2024-08-31 08557959 c:OrdinaryShareClass3 2023-08-31 08557959 c:FRS102 2023-09-01 2024-08-31 08557959 c:AuditExempt-NoAccountantsReport 2023-09-01 2024-08-31 08557959 c:FullAccounts 2023-09-01 2024-08-31 08557959 c:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 08557959 6 2023-09-01 2024-08-31 08557959 d:Goodwill d:OwnedIntangibleAssets 2023-09-01 2024-08-31 08557959 e:PoundSterling 2023-09-01 2024-08-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 08557959









CHELCI GROUP LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 AUGUST 2024

 
CHELCI GROUP LIMITED
REGISTERED NUMBER: 08557959

BALANCE SHEET
AS AT 31 AUGUST 2024

2024
2023
Note
£
£

Fixed assets
  

Intangible assets
 4 
-
25,000

Tangible assets
 5 
89,736
3,019

Investments
 6 
200
200

  
89,936
28,219

Current assets
  

Stocks
 7 
55,950
22,350

Debtors: amounts falling due within one year
 8 
857,308
655,634

Cash at bank and in hand
 9 
251,598
427,757

  
1,164,856
1,105,741

Creditors: amounts falling due within one year
 10 
(1,106,399)
(1,030,386)

Net current assets
  
 
 
58,457
 
 
75,355

Total assets less current liabilities
  
148,393
103,574

Creditors: amounts falling due after more than one year
 11 
(66,797)
(29,275)

  

Net assets
  
81,596
74,299


Capital and reserves
  

Called up share capital 
 13 
101
101

Profit and loss account
  
81,495
74,198

  
81,596
74,299


The directors consider that the company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.
Page 1

 
CHELCI GROUP LIMITED
REGISTERED NUMBER: 08557959
    
BALANCE SHEET (CONTINUED)
AS AT 31 AUGUST 2024


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 31 August 2025.




I Shomade
Director

The notes on pages 4 to 12 form part of these financial statements.

Page 2

 
CHELCI GROUP LIMITED
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2024


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 September 2023
101
74,198
74,299



Profit for the year
-
182,297
182,297

Dividends
-
(175,000)
(175,000)


At 31 August 2024
101
81,495
81,596



STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2023


Called up share capital
Profit and loss account
Total equity

£
£
£

At 1 September 2022
101
58,585
58,686



Profit for the year
-
115,613
115,613

Dividends
-
(100,000)
(100,000)


At 31 August 2023
101
74,198
74,299


The notes on pages 4 to 12 form part of these financial statements.

Page 3

 
CHELCI GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

1.


General information

Chelci Group Limited is a private company limited by shares and incorporated in England and Wales. The address of the registered office is 1st Floor, 73-81 Southwark Bridge Road, London, SE1 0NQ. The principal activity of the company during the year has been that of property maintenance and development.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The following principal accounting policies have been applied:

 
2.2

Exemption from preparing consolidated financial statements

The company, and the group headed by it, qualify as small as set out in section 383 of the Companies Act 2006 and the parent and group are considered eligible for the exemption to prepare consolidated accounts.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 4

 
CHELCI GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

 
2.4

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight-line basis to the Statement of comprehensive income over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Motor vehicles
-
25% Reducing Balance
Office equipment
-
20% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.6

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Page 5

 
CHELCI GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

  
2.7

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. 
At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

  
2.8

Warranty provision

Provision is made for claims under warranties given by the company for works performed. The provision is based on a assessment of future claims with reference to past experience.

 
2.9

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.10

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.11

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.12

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.13

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 6

 
CHELCI GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

 
2.14

Pensions

Defined contribution pension plan

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the company in independently administered funds.

 
2.15

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.16

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.



3.


Employees

The average monthly number of employees, including directors, during the year was 9 (2023 - 9).

Page 7

 
CHELCI GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

4.


Intangible assets




Goodwill

£



Cost


At 1 September 2023
500,000



At 31 August 2024

500,000



Amortisation


At 1 September 2023
475,000


Charge for the year 
25,000



At 31 August 2024

500,000



Net book value



At 31 August 2024
-



At 31 August 2023
25,000



Page 8

 
CHELCI GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

5.


Tangible fixed assets





Other fixed assets

£



Cost or valuation


At 1 September 2023
13,618


Additions
90,229



At 31 August 2024

103,847



Depreciation


At 1 September 2023
10,599


Charge for the year 
3,512



At 31 August 2024

14,111



Net book value



At 31 August 2024
89,736



At 31 August 2023
3,019


6.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


At 1 September 2023
200



At 31 August 2024
200






Net book value



At 31 August 2024
200



At 31 August 2023
200

Page 9

 
CHELCI GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

7.


Stocks

2024
2023
£
£

Stocks
55,950
22,350

55,950
22,350



8.


Debtors

2024
2023
£
£


Trade debtors
649,876
386,991

Other debtors
193,975
47,451

Called up share capital not paid
101
101

Prepayments
13,356
221,091

857,308
655,634



9.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
251,598
427,757

251,598
427,757


Page 10

 
CHELCI GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

10.


Creditors: Amounts falling due within one year

2024
2023
£
£

Bank loans
15,299
15,299

Trade creditors
271,957
37,040

Amounts owed to group undertakings
200
200

Corporation tax
120,427
120,200

Other taxation and social security
207,151
269,103

Obligations under finance lease and hire purchase contracts
34,128
-

Other creditors
191,313
455,370

Accruals
265,924
133,174

1,106,399
1,030,386



11.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Bank loans
19,429
29,275

Net obligations under finance leases and hire purchase contracts
47,368
-

66,797
29,275



12.


Loans


Analysis of the maturity of loans is given below:


2024
2023
£
£

Amounts falling due within one year

Bank loans
15,299
15,299

Amounts falling due 1-2 years

Bank loans
5,452
15,298

Amounts falling due 2-5 years

Bank loans
13,977
13,977

34,728
44,574


Page 11

 
CHELCI GROUP LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

13.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



50 Ordinary shares of £1.00 each
50
50
50 (2023 - 50) A Ordinary shares of £1.00 each
50
50
1 (2023 - 1) B Ordinary share of £1.00
1
1

101

101



14.


Pension commitments

The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £1,745 (2022: £1,673) The outstanding liability at year end is £495 (2022: £305).


15.


Related party transactions

Included within other debtors due within one year is an amount owed by the directors of £149,865 (2023:  £12,000). 
During the year the directors received dividends totalling £175,000 
(2023: £94,000).

 
Page 12